SECURITIES AND EXCHANGE COMMISSION
                             WASHINGTON, D.C. 20549

                          ----------------------------


                                   FORM 10-Q




(X)  QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15 (d) OF THE SECURITIES
     EXCHANGE ACT OF 1934

         For the quarterly period ended June 30, 1998


                                OR

( )  TRANSITION REPORT PURSUANT TO SECTION 13 OR 15 (d) OF THE
     SECURITIES EXCHANGE ACT OF 1934

         For the transition period from _________  to  _________


                         Commission File Number 0-23182


                              AMB FINANCIAL CORP.
- --------------------------------------------------------------------------------
             (Exact name of registrant as specified in its charter)


         Delaware                                      35-1905382
- --------------------------------------------------------------------------------
  (State or other jurisdiction                       I.R.S. Employer
     of incorporation or                             Identification
       organization)                                     Number



 8230 Hohman Avenue, Munster, Indiana                   46321-1578
- --------------------------------------------------------------------------------
(Address of Principal executive offices)               (Zip Code)

Registrant telephone number, including area code:    (219) 836-5870


     Check whether the issuer (1) has filed all reports  required to be filed by
Section 13 or 15 (d) of the Securities Exchange Act of 1934 during the preceding
12 months (or for such shorter  period that the  registrant was required to file
such reports), and (2) has been subject to such filing requirements for the past
90 days. Yes [ X ] No [ ]


     As of July 30, 1998 there were 1,124,125 shares of the Registrant's  common
stock issued and 915,609 shares outstanding.

     Transitional Small Business Disclosure Format (check one): Yes [ ] No [ X ]

                               AMB FINANCIAL CORP.

                                    FORM 10-Q

                                TABLE OF CONTENTS

Part I.           FINANCIAL INFORMATION                                        

         Item 1.  Financial Statements

                           Consolidated Statements of Financial Condition at
                           June 30, 1998 (Unaudited) and December 31, 1997  

                           Consolidated Statements of Earnings for the three
                           and six months ended June 30, 1998 and 1997
                           (unaudited)                                      

                           Consolidated Statements of Changes in
                           Stockholders Equity, six months ended
                           June 30, 1998 (unaudited)                        

                           Consolidated Statements of Cash Flow for the
                           six months ended June 30, 1998 and 1997
                           (unaudited)                                      

                           Notes to Consolidated Financial Statements       

         Item 2.  Management's Discussion and Analysis of Financial
                     Condition and Results of Operations            

Part II.          OTHER INFORMATION                                         

                  Signatures                                                

                  Index of Exhibits                                       

                  Earnings Per Share Analysis (Exhibit 11)     

                  Financial Data Schedule (Exhibit 27)     




                                       AMB FINANCIAL CORP.
                                         AND SUBSIDIARIES

                          Consolidated Statements of Financial Condition


                                                                     June 30,        December 31,
                                                                       1998               1997
                                                                   -----------        ----------
                                                                     unaudited
                                                                                       
Assets
Cash and amounts due from depository institutions ...........        3,102,630         2,510,527
Interest-bearing deposits ...................................        2,082,302         3,176,428
                                                                   -----------        ----------
     Total cash and cash equivalents ........................        5,184,932         5,686,955
Investment securities, available for sale, at fair value ....        6,451,090         8,213,614
Trading securities ..........................................        2,920,151         2,412,967
Mortgage backed securities, available for sale, at fair value        3,026,445         3,494,035
Loans receivable (net of allowance for loan losses:
     $457,342 at June 30, 1998 and
     $410,383 at December 31, 1997) .........................       87,349,476        77,093,229
Investment in LTD Partnership ...............................        1,391,454              --
Real Estate Owned ...........................................             --              27,481
Stock in Federal Home Loan Bank of Indianapolis .............        1,034,500           725,400
Accrued interest receivable .................................          578,201           533,509
Office properties and equipment- net ........................          459,345           471,730
Prepaid expenses and other assets ...........................        2,942,891         1,136,860
                                                                   -----------        ----------

     Total assets ...........................................      111,338,485        99,795,780
                                                                   ===========        ==========

Liabilities and Stockholders' Equity

Liabilities
Deposits ....................................................       75,699,542        71,700,126
Borrowed money ..............................................       18,683,000        12,000,000
Notes Payable ...............................................        1,391,454              --
Advance payments by borrowers for taxes and insurance .......          496,958           383,237
Other liabilities ...........................................          949,800           942,134
                                                                   -----------        ----------
     Total liabilities ......................................       97,220,754        85,025,497
                                                                   -----------        ----------




                                       AMB FINANCIAL CORP.
                                         AND SUBSIDIARIES

                          Consolidated Statements of Financial Condition
                                           (continued)


                                                                     June 30,        December 31,
                                                                       1998               1997
                                                                   -----------        ----------
                                                                     unaudited
                                                                                       
Stockholders' Equity

Preferred stock, $.01 par value; authorized
     100,000 shares; none outstanding .......................             --                --
Common Stock, $.01 par value; authorized 1,900,000 shares;
     1,124,125 shares issued and 915,609 shares outstanding
    at June 30, 1998 and 963,798 shares outstanding at ......           11,241            11,241
   December 31, 1997
Additional paid- in capital .................................       10,751,368        10,717,068
Retained earnings, substantially restricted .................        7,554,979         7,357,250
Accumulated other comprehensive income ......................           74,296            71,061
Treasury stock, at cost (208,516 and 160,327  shares at
     June 30, 1998 and December 31, 1997) ...................       (3,168,760)       (2,223,051)
Common stock acquired by Employee Stock Ownership Plan ......         (719,440)         (719,440)
Common stock awarded by Recognition and Retention Plan ......         (385,953)         (443,846)
                                                                   -----------        ----------
     Total stockholders' equity .............................       14,117,731        14,770,283
                                                                   -----------        ----------

Total liabilities and stockholders' equity ..................      111,338,485        99,795,780
                                                                   ===========        ==========




                                              AMB FINANCIAL CORP.
                                                AND SUBIDIARIES

                                      Consolidated Statements of Earnings

                                                 Three Months     Three Months    Six Months     Six Months  
                                                     Ended            Ended          Ended          Ended   
                                                   June 30,         June 30,       June 30,       June 30,  
                                                     1998             1997           1998           1997 
                                                   ---------         -------      ---------       ---------
                                                  unaudited        unaudited      unaudited      unaudited 
                                                                                            
Interest income
     Loans ..................................      1,708,971       1,469,695      3,359,690       2,892,086
     Mortgage-backed securities .............         51,679          66,315        109,246         134,301
     Investment securities ..................        104,783         171,063        230,220         330,580
     Interest-bearing deposits ..............         57,109          36,791        119,248          67,969
     Dividends on FHLB stock ................         17,425          12,431         32,836          22,992
                                                   ---------         -------      ---------       ---------
          Total interest income .............      1,939,967       1,756,295      3,851,240       3,447,928
                                                   ---------         -------      ---------       ---------
Interest expense
     Deposits ...............................        861,508         739,591      1,699,326       1,440,123
     Borrowings .............................        244,543         176,368        447,119         312,734
                                                   ---------         -------      ---------       ---------
          Total interest expense ............      1,106,051         915,959      2,146,445       1,752,857
                                                   ---------         -------      ---------       ---------

          Net interest income before
            provision for loan losses........        833,916         840,336      1,704,795       1,695,071
Provision for loan losses ...................         29,923          26,270         52,855          31,425
                                                   ---------         -------      ---------       ---------
          Net interest income after
            provision for loan losses........        803,993         814,066       1,651,940      1,663,646
                                                   ---------         -------      ---------       ---------
Non-interest income:
     Loan fees and service charges ..........         37,864          23,386         74,656          45,274
     Commission income ......................         13,225          32,399         18,105          42,285
     Deposit related fees ...................         81,047          64,622        154,556         103,941
     Gain on sale of investment
      securities available for sale .........         11,338          17,524         11,338          17,524
     Gain on sale of trading securities .....           --              --           24,086          13,490
     Unrealized gain on trading
      securities ............................        (71,435)        117,811         57,443         165,814
     Gain (loss) on sale
      of real estate owned ..................         (1,697)           --           (1,697)          1,828
     Other income ...........................         29,490          17,968         49,458          42,115
                                                   ---------         -------      ---------       ---------
          Total non-interest income .........         99,832         273,710        387,945         432,271
                                                   ---------         -------      ---------       ---------




                                              AMB FINANCIAL CORP.
                                                AND SUBIDIARIES

                                      Consolidated Statements of Earnings
                                                 (continued)

                                                 Three Months     Three Months    Six Months     Six Months  
                                                     Ended            Ended          Ended          Ended   
                                                   June 30,         June 30,       June 30,       June 30,  
                                                     1998             1997           1998           1997 
                                                   ---------         -------      ---------       ---------
                                                  unaudited        unaudited      unaudited      unaudited 
                                                                                            
Non-interest expense:
     Staffing costs .........................        348,613         318,213        729,021         617,404
     Advertising ............................         19,576          27,502         42,906          52,059
     Occupancy and equipment expense ........         84,048          90,258        171,371         178,054
     Data processing ........................         90,427          90,672        180,991         172,362
     Federal deposit insurance premiums .....         11,123           9,861         22,712          20,284
     Other operating expenses ...............        174,578         149,303        355,144         275,433
                                                   ---------         -------      ---------       ---------
          Total non-interest expense ........        728,365         685,809      1,502,145       1,315,596
                                                   ---------         -------      ---------       ---------

Net income before income taxes ..............        175,460         401,967        537,740         780,321
Provision for federal and state
  income taxes ..............................         80,884         156,733        218,525         300,540
                                                   ---------         -------      ---------       ---------

          Net income ........................         94,576         245,234        319,215         479,781
                                                  ==========      ==========     ==========      ==========
Earnings per share- basic ...................     $     0.11      $     0.27     $     0.36      $     0.50
Earnings per share- diluted .................     $     0.11      $     0.27     $     0.35      $     0.50


See accompanying notes to consolidated financial statements.



                                                         AMB FINANCIAL CORP.
                                                           AND SUBIDIARIES

                                     Consolidated Statements of Changes in Stockholders' Equity

                                                                  Accumulated                    Common        Common
                                         Additional                  Other                        Stock         Stock
                                Common    Paid-in     Retained    Comprehensive    Treasury      Acquired      Awarded
                                Stock     Capital     Earnings       Income         Stock         by ESOP       by RRP       Total
                                -----     -------     --------       ------         -----         -------       ------       -----
                                                                                                        
Balance at December 31, 1997    11,241   10,717,068   7,357,250       71,061      (2,223,051)    (719,440)    (443,846)  14,770,283

Comprehensive income:
  Net income                                            319,215                                                             319,215
  Adjustment of securities
      available for sale to fair
      value, net of tax effect                                         3,235                                                  3,235
                                ------   ----------   ---------       ------      ----------     --------     --------   ----------
Comprehensive income                 0            0     319,215        3,235               0            0            0      322,450

Amortization of award of
    RRP stock                                                                                                   57,893       57,893
ESOP compensation adjustment                 34,300                                                                          34,300
Purchase of treasury stock                                                          (945,709)                              (945,709)
Dividends declared on
    common stock                                       (121,486)                                                           (121,486)
                                ------   ----------   ---------       ------      ----------     --------     --------   ----------

Balance at June 30, 1998        11,241   10,751,368   7,554,979       74,296      (3,168,760)    (719,440)    (385,953)  14,117,731
                                ======   ==========   =========       ======      ==========     ========     ========   ==========




                                       AMB FINANCIAL CORP.
                                        AND SUBSIDIARIES

                              Consolidated Statements of Cash Flows


                                                                     Six Months Ended June 30,
                                                                 ------------------------------
                                                                     1998                1997
                                                                 ------------         ---------
                                                                              (unaudited)
                                                                                      
Cash flows from operating activities:
  Net income ...............................................     $    319,215           479,781
  Adjustments to reconcile net income to
    net cash from operating activities:
    Depreciation ...........................................           75,585            76,466
    Amortization of premiums and discounts on
       investment and mortgage-backed securities - net......            3,910               493
    Amortization of cost of stock benefit plans ............           57,893            57,893
     Increase in deferred compensation .....................           26,998            39,936
     ESOP compensation .....................................           34,300            17,010
     Provision for loan losses .............................           52,855            31,425
     Gain on sale of investment securities .................          (11,338)          (17,524)
     Gain on sale of trading account securities ............          (24,086)          (13,490)
     Unrealized gain on trading account securities..........          (57,443)         (165,814)
     Purchase of trading account securites .................         (550,054)         (703,649)
     Proceeds from sales of trading account securities .....          124,399           112,000
     Increase (decrease) in deferred income on loans .......          (51,109)            2,765
     Increase (decrease) in current and deferred
       income taxes.........................................         (160,996)           96,223
     Increase in accrued interest receivable ...............          (44,692)           (8,868)
     Increase in accrued interest payable ..................           38,317            24,221
     Other, net ............................................         (162,359)         (231,830)
                                                                 ------------         ---------

Net cash provided for operating activities .................         (328,605)         (202,962)
                                                                 ------------         ---------

Cash flows from investing activities:
     Proceeds from maturities of investment
       securities ..........................................        2,375,000           750,000
     Proceeds from sale of investment securities ...........           11,338         3,514,689
     Purchase of investment securities .....................         (617,299)       (3,990,899)
     Proceeds from repayments of mortgage-backed
       securities ..........................................          473,894           200,455
     Purchase of Federal Home Loan Bank stock ..............         (309,100)         (179,400)
     Purchase of life insurance policies ...................       (1,515,000)             --
     Purchase of loans .....................................       (8,969,935)       (1,446,535)
     Loan disbursements ....................................      (12,908,140)      (10,974,740)
     Loan repayments .......................................       11,620,082         8,777,489
     Property and equipment expenditures ...................          (63,200)          (85,096)
                                                                 ------------         ---------

Net cash provided for investing activities .................       (9,902,360)       (3,434,037)
                                                                 ------------         ---------




                                       AMB FINANCIAL CORP.
                                        AND SUBSIDIARIES

                              Consolidated Statements of Cash Flows
                                          (continued)


                                                                     Six Months Ended June 30,
                                                                 ------------------------------
                                                                     1998                1997
                                                                 ------------         ---------
                                                                              (unaudited)
                                                                                      
Cash flows from financing activities:
     Deposit account receipts ..............................       71,133,861        70,787,479
     Deposit account withdrawals ...........................      (68,506,231)      (66,927,323)
     Interest credited to deposit accounts .................        1,371,786         1,211,853
     Proceeds from borrowed money ..........................        6,683,000         5,000,000
     Repayment of borrowed money ...........................                -        (1,000,000)                
     Increase in advance payments by borrowers
      for taxes and insurance ..............................          113,721            47,907
     Payment of dividends ..................................         (121,486)         (115,234)
     Purchase of treasury stock ............................         (945,709)       (1,498,334)
                                                                 ------------         ---------
Net cash provided by financing activities ..................        9,728,942         7,506,348
                                                                 ------------         ---------

Net change in cash and cash equivalents ....................         (502,023)        3,869,349

Cash and cash equivalents at beginning of period............        5,686,955         2,567,367
                                                                 ------------         ---------

Cash and cash equivalents at end of period .................     $  5,184,932         6,436,716
                                                                 ============         =========
  Cash paid during the period for:
     Interest ..............................................     $  2,108,128         1,728,636
     Income taxes ..........................................          379,521           180,409
Non-cash investing activities:
  Transfer of loans to real estate owned ...................                -            92,519  

 See notes to consolidated financial statements.

                               AMB Financial Corp.
                                And Subsidiaries

Notes to Consolidated Financial Statements

1.    Statement of Information Furnished

              The accompanying  unaudited consolidated financial statements have
     been prepared in accordance with Form 10-Q  instructions  and Article 10 of
     Regulation  S-X, and in the opinion of management  contains all adjustments
     (all of which are normal and  recurring  in  nature)  necessary  to present
     fairly  the  financial  position  as of  June  30,  1998,  the  results  of
     operations  for the three and six months  ended June 30,  1998 and 1997 and
     cash flows for the six months ended June 30, 1998 and 1997.  These  results
     have  been  determined  on  the  basis  of  generally  accepted  accounting
     principles.  The  preparation  of financial  statements in conformity  with
     generally  accepted  principles  requires  management to make estimates and
     assumptions  that affect the reported amounts of assets and liabilities and
     disclosures  of  contingent  assets  and  liabilities  at the  date  of the
     financial  statements  and the  reported  amounts of revenues  and expenses
     during  the  reported  period.  Actual  results  could  differ  from  those
     estimates.  The attached consolidated statements are those of AMB Financial
     Corp. (the "Holding  Company") and its consolidated  subsidiaries  American
     Savings,  FSB (the "Bank"), the Bank's wholly owned subsidiary NIFCO, Inc.,
     and the wholly owned subsidiary of NIFCO, Inc., Ridge Management,  Inc. The
     results of  operations  for the three and six month  periods ended June 30,
     1998 is not  necessarily  indicative  of the results to be expected for the
     full year.

2.    Mutual to Stock Conversion

              In December 1995, the Bank's Board of Directors approved a Plan of
     Conversion (the  "Conversion"),  providing for the Bank's conversion from a
     federally  chartered mutual savings to a federally  chartered stock savings
     bank with the  concurrent  formation  of a  holding  company.  The  Holding
     Company  issued  1,124,125  shares of $.01 par value common stock at $10.00
     per share,  for an aggregate price of $11,241,250.  The Conversion and sale
     of 1,124,125 shares of common stock of the Holding Company was completed on
     March 29, 1996.  Net proceeds to the Company,  after  conversion  expenses,
     totaled approximately $10,658,000.

3.    Earnings Per Share

              Earnings per share for the three and six month  periods ended June
     30, 1998 and 1997 were determined by dividing net income for the periods by
     the  weighted  average  number of both basic and  diluted  shares of common
     stock and common stock  equivalents  outstanding (see Exhibit 11 attached).
     Stock options are regarded as common stock  equivalents  and are considered
     in diluted earnings per share  calculations.  Common stock  equivalents are
     computed using the treasury  stock method.  ESOP shares not committed to be
     released to  participants  are not considered  outstanding  for purposes of
     computing earnings per share amounts. Earnings per share data for the three
     and six month period ended June 30, 1997 have been restated for comparative
     purposes to reflect the implementation of Statement of Financial Accounting
     Standards No. 128.

4.    Impact of New Accounting Standards

              Employers'  Disclosure about Pension and Other Employee  Benefits.
     In  February  1998,  the FASB  issued  Statement  of  Financial  Accounting
     Standards  No.  132,  "Employer's   Disclosures  about  Pension  and  Other
     Postretirement  Benefits"  ("SFAS No.  132").  SFAS No. 132 alters  current
     disclosure   requirements   regarding  pensions  and  other  postretirement
     benefits in the financial  statements of employers who sponsor such benefit
     plans.  The  revised  disclosure   requirements  are  designed  to  provide
     additional information to assist readers in evaluating future costs related
     to such  plans.  Additionally,  the  revised  disclosures  are  designed to
     provide changes in the components of pension and benefits costs in addition
     to the year end  components  of those  factors  in the  resulting  asset or
     liability related to such plans. The statement is effective for fiscal year
     beginning after December 15, 1997 with earlier application  available.  The
     Company has not yet determined the impact of adopting this statement.

              The foregoing does not constitute a  comprehensive  summary of all
     material changes or developments  affecting the manner in which the Company
     keeps  its  books  and  records  and  performs  its  financial   accounting
     responsibilities.  It is  intended  only as a summary of some of the recent
     pronouncements  made by the  FASB,  which  are of  particular  interest  to
     financial institutions.


                Management's Discussion and Analysis of Financial
                       Condition and Results of Operations

                               FINANCIAL CONDITION

                   June 30, 1998 compared to December 31, 1997

              Total assets of the Company increased $11.5 million,  or 11.57% to
     $111.3  million at June 30, 1998  compared to $99.8 million at December 31,
     1997. This increase was primarily attributable to the Company's loan growth
     which was funded by an increase in both deposits and borrowed funds.

              Cash and cash equivalents  totaled a combined $5.2 million at June
     30, 1998, a decrease of $502,000 from the combined  balance of $5.7 million
     at December 31, 1997.

              Investment securities available for sale decreased $1.8 million to
     $6.5 million at June 30, 1998 as a result of proceeds  from  maturing  U.S.
     Treasury securities being utilized for lending purpose.

              Loans  receivable  increased to $87.3  million at June 30, 1998, a
     $10.3 million or 13.3% increase,  as new loan originations of $12.9 million
     and loan  purchases  of $9.0  million  exceeded  loan  repayments  of $11.6
     million.  Loan purchases during the first six months of 1998 were primarily
     in one to four family residential first mortgage loans.

              Total  deposits at June 30, 1998 increased by $4.0 million or 5.58
     %, as deposit  receipts  of $71.1  million  and  interest  credited of $1.4
     million exceeded  withdrawal  activity of $68.5 million.  This deposit gain
     was primarily attributable to a special rate 13 and 14 month certificate of
     deposit program.

              Borrowed funds,  which consist of FHLB of  Indianapolis  advances,
     increased  $6.7 million to $18.7 million at June 30, 1998.  The increase in
     borrowed funds was utilized to fund loan production during the period.

              Stockholders'  equity decreased  $653,000 to $14.1 million at June
     30,  1998 from $14.8  million at  December  31,  1997.  This  decrease  was
     attributable to the purchase of treasury stock of $946,000, and the payment
     of dividends on common stock of $121,000, which was offset by net income of
     $319,000,  an increase in net unrealized  gain on securities  available for
     sale of  $3,000,  and  normal  amortization  of RRP and  ESOP  benefits  of
     $92,000.

                              Results of Operations

     The Company's  results of operations depend primarily upon the level of net
     income,  which is the difference  between the interest income earned on its
     interest-earning assets such as loans and investments, and the costs of the
     Company's interest-bearing liabilities,  primarily deposits and borrowings.
     Net interest income depends upon the volume of interest-earning  assets and
     interest-bearing  liabilities and the interest rate earned or paid on them,
     respectively.  Results of operations  are also  dependent upon the level of
     the  Company's  non-interest  income,  including  fee  income  and  service
     charges, and affected by the level of its non-interest expenses,  including
     its general and administrative expenses.

     Comparison of Operating Results for the Quarters
     Ended June 30, 1998 and 1997

     Net Income.  The  Company's  net income for the three months ended June 30,
     1998  decreased  $150,000  to $95,000 as  compared to $245,000 in the prior
     year's quarter.  This decrease was due to a decrease in non-interest income
     of $174,000,  a decrease in net interest  income of $6,000,  an increase in
     non-interest  expense of $42,000, and an increase in loan loss provision of
     $4,000, offset by a decrease in income taxes of $76,000.

     Interest Income.  Total interest income increased  $184,000 or 10.46%,  for
     the three months ended June 30, 1998 compared to the prior year's  quarter.
     This  increase  is  chiefly  due to the higher  volume of  interest-earning
     assets of $12.8  million.  This  higher  volume  is due  mostly to a higher
     volume of loans receivable which reflects the Company's  aggressive lending
     efforts.  During the quarter  ended June 30,  1998,  the  average  yield on
     interest-earning  assets  decreased  to 7.71% from  7.94%  during the prior
     year's quarter.  The decrease in yield on average  interest-earning  assets
     was due primarily to reduced market interest rates.

     Interest Expense.  Total interest expense increased $190,000 or 20.75%, for
     the three months ended June 30, 1998 compared to the prior year's  quarter.
     The  increase  was due  primarily  to an increase  of $13.0  million in the
     average deposits and borrowed money outstanding and, to a lesser extent, by
     an increase of 16 basis points in the average cost of funds.

     Provision  for Loan Losses.  The  determination  of the  allowance for loan
     losses  involves  material  estimates  that are  susceptible to significant
     change in the near term.  The  allowance for loan losses is maintained at a
     level deemed  adequate to provide for losses  through  charges to operating

     expense. The allowance is based upon past loss experience and other factors
     which, in management's judgement, deserve current recognition in estimating
     losses.  Such other factors  considered by  management  include  growth and
     composition of the loan  portfolio,  the  relationship of the allowance for
     losses to outstanding loans, and economic conditions.

     A provision for loan losses of $30,000 was recorded during the three months
     ended June 30, 1998  compared  to $26,000 for the same  quarter a year ago.
     The increase in the provision for losses on loans was due to the continuing
     growth in loans receivable.  Non-performing loans at June 30, 1998 continue
     to remain  stable,  as compared  to  December  31,  1997,  and  amounted to
     $213,000 or .19% of net loans receivable.  The allowance for loan losses at
     June 30, 1998 of $457,000 represents 215% of non-performing loans.

     The Bank will  continue  to review its  allowance  for loan losses and make
     future provisions as economic and regulatory  conditions dictate.  Although
     the Bank  maintains  its  allowance  for  loan  losses  at a level  that it
     considers  adequate to provide for losses,  there can be no assurance  that
     future  losses  will  not  exceed  estimated  amounts  of  that  additional
     provisions for loan losses will not be required in future periods.

     Non-Interest  Income. The Company's  non-interest income decreased $174,000
     to $100,000  for the quarter  ended June 30, 1998  compared to $274,000 for
     the same quarter a year ago. The decrease was due  primarily as a result of
     decreases  in  unrealized  gains  on the  Company's  trading  portfolio  of
     $189,000  reflecting a general market downturn in banking and thrift equity
     security prices which comprise the Company's trading  portfolio,  a decease
     of $19,000 in commissions  from the sale of various  financial  products by
     the Bank's wholly owned subsidiary Nifco, and a $6,000 decrease in gains on
     sale of securities  available for sale, offset by an increase of $15,000 in
     loan fees and service  charges,  a $16,000 increase in deposit related fees
     due to increases in ATM usage fees, and $11, 000 increase in other income.

     Non-Interest Expense. The Company's  non-interest expense increased $42,000
     to $728,000  for the quarter  ended June 30, 1998  compared to $686,000 for
     the same  quarter a year ago.  The  increase  was  primarily  the result of
     increased  staffing  costs of  $30,000  due to normal  salary  and  benefit
     increases,  and other operating expenses of $25,000 due to expanded product
     offerings and the overall  growth of the Company's  operations  offset by a
     decrease in  advertising  costs of $8,000 and a decrease in  occupancy  and
     equipment expense of $6,000.

     Provision  for Income  Taxes.  The  provision  for income  taxes  decreased
     $76,000 to $81,000 for the three  months ended June 30, 1998 as compared to
     the prior year quarter due to a decrease in pre-tax income.


               Comparison of Operating Results for the Six Months
                          Ended June 30, 1998 and 1997

     Net Income. The Company's net income for the six months ended June 30, 1998
     decreased $161,000 to $319,000 as compared to $480,000 in the prior period.
     This decrease was due to an increase in non-interest expense of $186,000, a
     decrease in  non-interest  income of $45,000,  and an increase in loan loss
     provision  of  $22,000,  offset by an increase  in net  interest  income of
     $10,000 and a decrease in income taxes of $82,000.

     Interest Income.  Total interest income increased  $403,000 or 11.70%,  for
     the six  months  ended  June 30,  1998  compared  to the prior  year.  This
     increase is chiefly due to the higher volume of interest-earning  assets of
     $12.5 million. This higher volume is due mostly to a higher volume of loans
     receivable which reflects the Company's aggressive lending efforts.  During
     the six months ended June 30, 1998,  the average yield on  interest-earning
     assets  decreased to 7.75% from 7.93% during the prior year's  period.  The
     decrease in yield on average  interest-earning  assets was due primarily to
     current market interest rates.

     Interest Expense.  Total interest expense increased  $393,000 or 22.45% for
     the six months ended June 30, 1998 compared to the prior year's period. The
     increase was due  primarily to an increase of $13.5  million in the average
     deposits and borrowed  money  outstanding  and, to a lesser  extent,  by an
     increase of 18 basis points in the average cost of funds.

     Provision of Loan  Losses.  The  determination  of the  allowance  for loan
     losses  involves  material  estimates  that are  susceptible to significant
     change in the near term.  The  allowance for loan losses is maintained at a
     level deemed  adequate to provide for losses  through  charges to operating
     expense. The allowance is based upon past loss experience and other factors
     which, in management's judgement, deserve current recognition in estimating
     losses.  Such other factors  considered by  management  include  growth and
     composition of the loan  portfolio,  the  relationship of the allowance for
     losses to outstanding loans, and economic conditions.

     A provision  for loan losses of $53,000 was recorded  during the six months
     ended June 30, 1998 compared to $31,000 for the same period a year ago. The
     increase in the  provision for losses was due to the  continuing  growth in
     loans receivables.  The Bank will continue to review its allowance for loan
     losses and make future  losses at a level that it  considers to be adequate
     to provide for losses,  there can be no assurance  that future  losses will
     not exceed estimated amounts or that additional  provisions for loan losses
     will not be required in the future periods.

     Non-Interest Income. The Company's non-interest income decreased $45,000 to
     $388,000  for the six months  ended June 30, 1998  compared to $433,000 for
     the same period a year ago. The decrease was primarily due to a decrease of
     $108,000 in  unrealized  gains on the  Company's  trading  portfolio  and a
     decrease  of $24,000  in  commissions  from the sale of  various  financial
     products by the Bank's wholly owned subsidiary,  NIFCO offset in part by an
     increase  in loan fees and service  charges of $29,000,  and an increase of
     $51,000 in deposit related fees due in part to increases in ATM usage fees.

     Non-Interest Expense. The Company's non-interest expense increased $186,000
     to $1.5  million for the six months  ended June 30,  1998  compared to $1.3
     million for the same period a year ago.  The  increase  was  primarily  the
     result of increased  staffing  costs of $112,000 due to bonuses of $44,000,
     normal salary and benefit increases of $49,000, and the expense recognition
     of benefit plans of $19,000, and an increase in other operating expenses of
     $80,000 due to the continuing growth of the Company's operations.

     Provision  for Income  Taxes.  The  provision  for income  taxes  decreased
     $82,000 to $219,000  for the six months  ended June 30, 1998 as compared to
     the prior year period due to a decrease in pre-tax income.

                         Liquidity and Capital Resources

     The  Company's  principal  sources  of funds are  deposits,  proceeds  from
     principal  and  interest  payments  on  loans  (including   mortgage-backed
     securities),  sales or maturities of investment  securities,  advances from
     the FHLB of Indianapolis and income from  operations.  While scheduled loan
     repayments and maturing  investments  are relatively  predictable,  deposit
     flows and early loan  repayments  are more  influenced  by interest  rates,
     floors and caps on loan rates, general economic conditions and competition.
     The primary business activity of the Company,  that of making  conventional
     mortgage loans on  residential  housing,  is likewise  affected by economic
     conditions.

     Current  Office  of  Thrift  Supervision  regulations  require  the Bank to
     maintain cash and eligible investments in an amount equal to at least 4% of
     short term customer  accounts and  borrowings to assure its ability to meet
     demands for  withdrawals  and  repayment of short term  borrowings.  Liquid
     assets for purposes of this ratio include cash, certain time deposits, U.S.
     Government,   government   agency  and  corporate   securities   and  other
     obligations  generally having remaining maturities of less than five years.
     The Bank has  historically  maintained  its liquidity  ratio for regulatory
     purposes  at  levels in excess of those  required.  At June 30,  1998,  the
     Bank's liquidity ratio for regulatory purposes was 13.22%.

     The  Company's  most  liquid  assets are cash and cash  equivalents,  which
     consist  of   interest-bearing   deposits  and  short-term   highly  liquid
     investments  with  original  maturities  of less than three months that are
     readily  convertible  to  known  amounts  of  cash.  The  level of these is
     dependent on the Company's  operating,  financing and investing  activities
     during any given  period.  At June 30, 1998 and  December 31, 1997 cash and
     cash equivalents totaled $5.2 million and $5.7 million respectively.

     Liquidity management for the Company is both a daily and long-term function
     of the Company's management  strategy.  Excess funds are generally invested
     in  short-term  investments,  such as  overnight  deposits.  If the Company
     requires funds beyond its ability to generate them  internally,  additional
     funds are available through FHLB advances.

     The Company  anticipates  that it will have  sufficient  funds available to
     meet current commitments. At June 30, 1998 the Company has outstanding loan
     commitments  totaling  $329,000 and unused lines of credit granted totaling
     $5.2 million.

     Federally insured savings  associations,  such as the Bank, are required to
     maintain a minimum level of  regulatory  capital.  The OTS has  established
     capital standards,  including leverage ratio (or core capital)  requirement
     and  a  risk-based   capital   requirement   applicable   to  such  savings
     associations.  These capital requirements must be generally as stringent as
     the comparable  capital  requirements  for national banks.  The OTS is also
     authorized to impose capital  requirements  in excess of these standards on
     individual associations on a case-by-case basis.

     At June 30, 1998, the Bank had core capital equal to $9.9 million, or 9.21%
     of adjusted total assets which was $5.6 million above the minimum  leverage
     ratio  requirement of 4% in effect on that date. The Bank had total capital
     of $10.3  million  (including  $9.9 million in core capital and $400,000 in
     qualifying supplementary capital) and risk-weighted assets of $62.0 million
     at June 30, 1998; or total  risk-based  capital of 16.29% of  risk-weighted
     assets  at June 30,  1998.  This  amount  was  $5.3  million  above  the 8%
     requirement in effect on that date.

                              Non-Performing Assets

        The   following   table  sets  forth  the  amounts  and   categories  of
     non-performing  assets  in the  Company's  portfolio.  Loans  are  reviewed
     monthly and loan whose  collectibility is doubtful is placed on non-accrual
     status.  Loans are placed on non-accrual status when principal and interest
     is 90 days or more past due,  unless,  in the judgement of management,  the
     loan is well  collateralized  and in the  process of  collection.  Interest
     accrued  and unpaid at the time a loan is placed on  non-accrual  status is
     charged against interest income.  Subsequent payments are either applied to
     the outstanding principal balance or recorded as interest income, depending
     on the assessment of the ultimate  collectibility of the loan. Restructured
     loans  include  troubled debt  restructuring  (which  involved  forgiving a
     portion  of  interest  principal  on any  loans or  making  loans at a rate
     materially less than the market


                                                          June 30,     December 31,
                                                            1998           1997
                                                            ----           ----                                                   
                                                           (Dollars in thousands)
                                                                       
Non- accruing loans:
     One to four family ............................          212           282
     Multi- family .................................          --             21
     Non- residential ..............................          --            --
     Construction ..................................          --            --
     Consumer ......................................            1             5
                                                              ---           ---

Total ..............................................          213           308
                                                              ---           ---

Foreclosed assets:
     One to four family ............................          --             27
     Multi-family ..................................          --            --
     Non-residential ...............................          --            --
     Construction ..................................          --            --
     Consumer ......................................          --            --
                                                              ---           ---

Total ..............................................            0            27
                                                              ---           ---

Total non- performing assets .......................          213           335
                                                              ===           ===

Total as a percentage of total assets ..............          0.19%         0.34%
                                                              ===           ===



     For the six months period ended June 30, 1998,  gross  interest which would
     have been  recorded had the  non-accruing  loans been current in accordance
     with their original terms amounted to $1,000.

     In addition to the  non-performing  assets set forth in the table above, as
     of June  30,  1998,  there  were no  loans  with  respect  to  which  known
     information about the possible credit problems of the borrowers or the cash
     flows of the security properties have caused management to have concerns as
     to the ability of the borrowers to comply with present loan repayment terms
     and  which  may  result  in the  future  inclusion  of  such  items  in the
     non-performing asset categories.

     Management  has considered  the Company's  non-performing  and "of concern"
     assets in establishing its allowance for loan losses.

     Year 2000  Compliance.  The Company  utilizes  and is  dependent  upon data
     processing  systems  and  software  to  conduct  its  business.   The  data
     processing  systems and software  include those developed and maintained by
     the Company's  third-party  data processing  vendor and purchased  software
     which is run on in-house  computer  networks.  During the  previous  fiscal
     year,  the Company  initiated a review and  assessment  of all hardware and
     software to confirm  that it will  function  properly in the year 2000.  To
     date,  those vendors which have been  contacted  have  indicated that their
     hardware or software is or will be Year 2000  compliant in time frames that
     meet  regulatory  requirements.  The costs  associated  with the compliance
     efforts are not  expected  to have a  significant  impact on the  Company's
     ongoing results of operations.

                               Recent Developments

     The Company  declared a cash dividend of $.07 per share,  payable on August
     21, 1998 to shareholders of record on August 7, 1998.

                           PART 11 - OTHER INFORMATION



Item 1. LEGAL PROCEEDINGS

                  From time to time, the Bank is a party to legal proceedings in
                  the  ordinary  course of  business,  wherein it  enforces  its
                  security interest. The Company and the Bank are not engaged in
                  any legal  proceedings  of a  material  nature at the  present
                  time.

Item 2.  CHANGES IN SECURITIES

                  None.

Item 3.  DEFAULTS UPON SENIOR SECURITIES

                  None.

Item 4.  SUBMISSION OF MATTERS TO A VOTE OF SECURITY HOLDERS

                  None.

Item 5.  OTHER INFORMATION

                  Not applicable.

Item 6.  EXHIBITS AND REPORTS ON FORM 8-K

                   (a)  Computation  of  earnings  per share  (Exhibit  11 filed
                   herewith)

                   (b) Financial Data Schedule (Exhibit 27 filed herewith)

                   (c) No reports on Form 8-K were filed this quarter



                                   SIGNATURES

         Pursuant to the requirements of Section 13 and 15 (d) of the Securities
and  Exchange  Act of 1934,  the  Registrant  has duly  caused this report to be
signed on its behalf by the undersigned, thereunto duly authorized.

                                       AMB FINANCIAL CORP.
                                            Registrant


Date: July 30, 1998

By:                                 /s/Clement B. Knapp, Jr.
                                    ------------------------
                                    Clement B. Knapp, Jr.
                                    President and Chief Executive Officer
                                    (Duly Authorized Representative)



By:                                 /s/Daniel T. Poludniak
                                    ----------------------
                                    Daniel T. Poludniak
                                    Vice President and Chief Financial Officer
                                    (Principal Financial and Accounting Officer)





                                INDEX TO EXHIBIT

 Exhibit No.                                                                

     11           Statement re: Computation of Earnings Per Share   

     27           Financial Data Schedule